DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.50
Today's Fair Value
$1.56 -65.33%
Margin of Safety
-188.46%
Projected Value (5Y)
$2.52 -44%
Dividends Paid (5Y)
$1.66
DCF Inputs
Scenario
%
Regression: 9.31% | CAGR (5y): 2.07%
%
Regression: 3.01% | CAGR (5y): 3.31%
%
Regression: 8.24% | CAGR (5y): 77.19%
Capped at 13.67x (Historical 5y: 0.36x)
%